Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 621.00K | $ 1.52M | $ 395.00K | $ 0.00 |
Gross Profit | $ -985.00K | $ -934.00K | $ -415.00K | $ -3.66M | $ -122.00K |
Operating Income | $ -10.56M | $ -9.86M | $ -11.63M | $ -11.07M | $ -9.33M |
EBITDA | $ -10.11M | $ -9.26M | $ -10.70M | $ -10.54M | $ -8.39M |
Net Income | $ -6.77M | $ -9.65M | $ -11.07M | $ -10.35M | $ -9.48M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.10M | $ 3.18M | $ 6.13M | $ 8.28M | $ 2.33M |
Total Assets | $ 11.91M | $ 10.59M | $ 12.38M | $ 14.60M | $ 9.02M |
Total Debt | $ 4.82M | $ 5.61M | $ 5.53M | $ 3.41M | $ 6.07M |
Net Debt | $ 722.00K | $ 2.42M | $ -605.00K | $ -4.87M | $ 3.74M |
Total Liabilities | $ 7.43M | $ 7.71M | $ 9.72M | $ 9.05M | $ 9.33M |
Stockholders' Equity | $ 4.49M | $ 2.88M | $ 2.66M | $ 5.54M | $ -306.15K |
Cash Flow | |||||
Free Cash Flow | $ -9.85M | $ -9.58M | $ -11.57M | $ -8.26M | $ -3.84M |
Operating Cash Flow | $ -9.51M | $ -6.92M | $ -10.10M | $ -8.02M | $ -3.40M |
Investing Cash Flow | $ -422.00K | $ -2.61M | $ -1.36M | $ -238.00K | $ -360.00K |
Financing Cash Flow | $ 10.94M | $ 6.36M | $ 10.48M | $ 14.20M | $ 5.72M |